Highlights

[BLDPLNT] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [BLDPLNT]: BLD PLANTATION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -92.98%    YoY -     -89.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,634,466 1,592,289 1,425,162 1,479,692 1,913,764 1,872,492 1,773,646 -5.29%
  QoQ % 2.65% 11.73% -3.69% -22.68% 2.20% 5.57% -
  Horiz. % 92.15% 89.77% 80.35% 83.43% 107.90% 105.57% 100.00%
PBT 36,525 50,109 23,740 7,348 118,230 92,524 100,906 -49.12%
  QoQ % -27.11% 111.08% 223.08% -93.78% 27.78% -8.31% -
  Horiz. % 36.20% 49.66% 23.53% 7.28% 117.17% 91.69% 100.00%
Tax 328 -14,082 -6,722 -1,868 -29,172 -23,314 -26,480 -
  QoQ % 102.33% -109.50% -259.85% 93.60% -25.12% 11.95% -
  Horiz. % -1.24% 53.18% 25.39% 7.05% 110.17% 88.05% 100.00%
NP 36,853 36,026 17,018 5,480 89,058 69,209 74,426 -37.33%
  QoQ % 2.29% 111.70% 210.55% -93.85% 28.68% -7.01% -
  Horiz. % 49.52% 48.41% 22.87% 7.36% 119.66% 92.99% 100.00%
NP to SH 37,063 36,276 17,610 6,212 88,511 68,256 74,118 -36.92%
  QoQ % 2.17% 106.00% 183.48% -92.98% 29.68% -7.91% -
  Horiz. % 50.01% 48.94% 23.76% 8.38% 119.42% 92.09% 100.00%
Tax Rate -0.90 % 28.10 % 28.32 % 25.42 % 24.67 % 25.20 % 26.24 % -
  QoQ % -103.20% -0.78% 11.41% 3.04% -2.10% -3.96% -
  Horiz. % -3.43% 107.09% 107.93% 96.88% 94.02% 96.04% 100.00%
Total Cost 1,597,613 1,556,262 1,408,144 1,474,212 1,824,706 1,803,282 1,699,220 -4.02%
  QoQ % 2.66% 10.52% -4.48% -19.21% 1.19% 6.12% -
  Horiz. % 94.02% 91.59% 82.87% 86.76% 107.38% 106.12% 100.00%
Net Worth 805,969 807,840 748,434 673,815 673,196 635,862 625,583 18.35%
  QoQ % -0.23% 7.94% 11.07% 0.09% 5.87% 1.64% -
  Horiz. % 128.83% 129.13% 119.64% 107.71% 107.61% 101.64% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 805,969 807,840 748,434 673,815 673,196 635,862 625,583 18.35%
  QoQ % -0.23% 7.94% 11.07% 0.09% 5.87% 1.64% -
  Horiz. % 128.83% 129.13% 119.64% 107.71% 107.61% 101.64% 100.00%
NOSH 93,500 93,500 86,027 84,863 84,999 85,008 84,997 6.54%
  QoQ % 0.00% 8.69% 1.37% -0.16% -0.01% 0.01% -
  Horiz. % 110.00% 110.00% 101.21% 99.84% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.25 % 2.26 % 1.19 % 0.37 % 4.65 % 3.70 % 4.20 % -33.96%
  QoQ % -0.44% 89.92% 221.62% -92.04% 25.68% -11.90% -
  Horiz. % 53.57% 53.81% 28.33% 8.81% 110.71% 88.10% 100.00%
ROE 4.60 % 4.49 % 2.35 % 0.92 % 13.15 % 10.73 % 11.85 % -46.69%
  QoQ % 2.45% 91.06% 155.43% -93.00% 22.55% -9.45% -
  Horiz. % 38.82% 37.89% 19.83% 7.76% 110.97% 90.55% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,748.09 1,702.98 1,656.65 1,743.62 2,251.50 2,202.72 2,086.70 -11.11%
  QoQ % 2.65% 2.80% -4.99% -22.56% 2.21% 5.56% -
  Horiz. % 83.77% 81.61% 79.39% 83.56% 107.90% 105.56% 100.00%
EPS 41.39 41.12 20.58 7.32 104.13 80.29 87.20 -39.07%
  QoQ % 0.66% 99.81% 181.15% -92.97% 29.69% -7.92% -
  Horiz. % 47.47% 47.16% 23.60% 8.39% 119.42% 92.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.6200 8.6400 8.7000 7.9400 7.9200 7.4800 7.3600 11.08%
  QoQ % -0.23% -0.69% 9.57% 0.25% 5.88% 1.63% -
  Horiz. % 117.12% 117.39% 118.21% 107.88% 107.61% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,500
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,748.09 1,702.98 1,524.24 1,582.56 2,046.81 2,002.67 1,896.95 -5.29%
  QoQ % 2.65% 11.73% -3.69% -22.68% 2.20% 5.57% -
  Horiz. % 92.15% 89.77% 80.35% 83.43% 107.90% 105.57% 100.00%
EPS 41.39 41.12 18.83 6.64 94.66 73.00 79.27 -35.08%
  QoQ % 0.66% 118.37% 183.58% -92.99% 29.67% -7.91% -
  Horiz. % 52.21% 51.87% 23.75% 8.38% 119.41% 92.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 8.6200 8.6400 8.0047 7.2066 7.2000 6.8007 6.6907 18.35%
  QoQ % -0.23% 7.94% 11.07% 0.09% 5.87% 1.64% -
  Horiz. % 128.84% 129.13% 119.64% 107.71% 107.61% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 8.9500 8.5000 8.5000 8.3700 8.2900 8.0900 8.3800 -
P/RPS 0.51 0.50 0.51 0.48 0.37 0.37 0.40 17.53%
  QoQ % 2.00% -1.96% 6.25% 29.73% 0.00% -7.50% -
  Horiz. % 127.50% 125.00% 127.50% 120.00% 92.50% 92.50% 100.00%
P/EPS 22.58 21.91 41.52 114.34 7.96 10.08 9.61 76.46%
  QoQ % 3.06% -47.23% -63.69% 1,336.43% -21.03% 4.89% -
  Horiz. % 234.96% 227.99% 432.05% 1,189.80% 82.83% 104.89% 100.00%
EY 4.43 4.56 2.41 0.87 12.56 9.93 10.41 -43.34%
  QoQ % -2.85% 89.21% 177.01% -93.07% 26.49% -4.61% -
  Horiz. % 42.56% 43.80% 23.15% 8.36% 120.65% 95.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 0.98 0.98 1.05 1.05 1.08 1.14 -5.92%
  QoQ % 6.12% 0.00% -6.67% 0.00% -2.78% -5.26% -
  Horiz. % 91.23% 85.96% 85.96% 92.11% 92.11% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 8.8700 9.0000 8.5300 8.7500 8.3200 8.4000 8.2000 -
P/RPS 0.51 0.53 0.51 0.50 0.37 0.38 0.39 19.52%
  QoQ % -3.77% 3.92% 2.00% 35.14% -2.63% -2.56% -
  Horiz. % 130.77% 135.90% 130.77% 128.21% 94.87% 97.44% 100.00%
P/EPS 22.38 23.20 41.67 119.54 7.99 10.46 9.40 78.02%
  QoQ % -3.53% -44.32% -65.14% 1,396.12% -23.61% 11.28% -
  Horiz. % 238.09% 246.81% 443.30% 1,271.70% 85.00% 111.28% 100.00%
EY 4.47 4.31 2.40 0.84 12.52 9.56 10.63 -43.78%
  QoQ % 3.71% 79.58% 185.71% -93.29% 30.96% -10.07% -
  Horiz. % 42.05% 40.55% 22.58% 7.90% 117.78% 89.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.03 1.04 0.98 1.10 1.05 1.12 1.11 -4.85%
  QoQ % -0.96% 6.12% -10.91% 4.76% -6.25% 0.90% -
  Horiz. % 92.79% 93.69% 88.29% 99.10% 94.59% 100.90% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers